Flat
TW2
1 bed
1 bath
Vanquish Close, Twickenham TW2
London, England · TW2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-9,842
↘ -12%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £11,275 | £11,339 | £11,394 | £11,459 | £11,526 | £56,992 |
| Profit Before Tax | £-2,179 | £-2,106 | £-2,023 | £-1,854 | £-1,680 | £-9,842 |
| Profit After Tax | £-2,179 | £-2,106 | £-2,023 | £-1,854 | £-1,680 | £-9,842 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £-2,177 | £3,094 | £7,259 | £10,498 | £6,925 | £25,600 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 9% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change